Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.21% first-year return on $211k initial cash invested.
-19.21%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$4,373
Rent
-$3,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,373 income − $7,742 expenses = $3,369 out of pocket
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$200k
Closing costs
1%
$10,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,373
Total Expenses
$7,742
Mortgage P&I
117%
$5,111
Property Taxes
22%
$969
Home Insurance
12%
$525
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0